[OPENSYS] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 4.72%
YoY- 51.01%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 108,612 104,339 92,872 95,360 84,479 82,574 83,717 18.93%
PBT 13,750 13,975 13,797 14,282 14,331 13,283 11,183 14.75%
Tax -3,753 -4,025 -3,982 -4,116 -4,634 -4,210 -3,646 1.94%
NP 9,997 9,950 9,815 10,166 9,697 9,073 7,537 20.69%
-
NP to SH 9,950 9,896 9,774 10,140 9,683 9,074 7,537 20.32%
-
Tax Rate 27.29% 28.80% 28.86% 28.82% 32.34% 31.69% 32.60% -
Total Cost 98,615 94,389 83,057 85,194 74,782 73,501 76,180 18.75%
-
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,468 4,468 3,723 3,723 2,978 2,978 2,978 31.02%
Div Payout % 44.91% 45.15% 38.10% 36.72% 30.76% 32.83% 39.52% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.20% 9.54% 10.57% 10.66% 11.48% 10.99% 9.00% -
ROE 16.70% 16.61% 17.27% 17.92% 0.18% 0.17% 14.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.46 35.03 31.18 32.01 28.36 27.72 28.10 18.94%
EPS 3.34 3.32 3.28 3.40 3.25 3.05 2.53 20.32%
DPS 1.50 1.50 1.25 1.25 1.00 1.00 1.00 31.00%
NAPS 0.20 0.20 0.19 0.19 18.20 17.98 0.1724 10.39%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.31 23.35 20.78 21.34 18.91 18.48 18.74 18.92%
EPS 2.23 2.21 2.19 2.27 2.17 2.03 1.69 20.28%
DPS 1.00 1.00 0.83 0.83 0.67 0.67 0.67 30.57%
NAPS 0.1333 0.1333 0.1267 0.1267 12.1333 11.9867 0.1149 10.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.33 0.325 0.335 0.285 0.325 0.285 0.28 -
P/RPS 0.91 0.93 1.07 0.89 1.15 1.03 1.00 -6.08%
P/EPS 9.88 9.78 10.21 8.37 10.00 9.36 11.07 -7.29%
EY 10.12 10.22 9.79 11.94 10.00 10.69 9.04 7.80%
DY 4.55 4.62 3.73 4.39 3.08 3.51 3.57 17.53%
P/NAPS 1.65 1.62 1.76 1.50 0.02 0.02 1.62 1.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 24/08/18 16/05/18 -
Price 0.39 0.325 0.32 0.345 0.33 0.30 0.30 -
P/RPS 1.07 0.93 1.03 1.08 1.16 1.08 1.07 0.00%
P/EPS 11.68 9.78 9.75 10.14 10.15 9.85 11.86 -1.01%
EY 8.56 10.22 10.25 9.87 9.85 10.15 8.43 1.02%
DY 3.85 4.62 3.91 3.62 3.03 3.33 3.33 10.14%
P/NAPS 1.95 1.62 1.68 1.82 0.02 0.02 1.74 7.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment